| Model |
|
|
|
| Label |
Full Name |
|
|
| Globals.ModelStartDate |
2001 |
|
|
| Globals.ModelRunLength |
5 |
|
|
| Globals.IncludeYearZero |
Yes |
|
|
| Globals.YearsInQuarters |
2 |
|
|
| Globals.QuartersInMonths |
2 |
|
|
| Globals.FinancialData.CurrencyUnit |
Dollars |
|
|
| Periods |
Apr 2000 |
Q2 2005 |
2010 |
| Globals.FinancialData.TaxInterestRates.Deposit.Value |
0.05 |
0.04 |
0.03 |
| Globals.FinancialData.TaxInterestRates.Investment.Value |
0.08 |
0.07 |
0.06 |
| Globals.FinancialData.TaxInterestRates.Borrowing.Value |
0.07 |
0.06 |
0.05 |
| Globals.FinancialData.TaxInterestRates.Overdraft.Value |
0.12 |
0.11 |
0.1 |
| Globals.FinancialData.TaxInterestRates.Tax.Value |
0.25 |
0.23 |
0.22 |
| Globals.FinancialData.TaxInterestRates.Dividend.Value |
0.5 |
0.75 |
0.9 |
|
Globals.FinancialData.CurrYearTaxProp.Constant
|
0 |
|
|
|
Globals.FinancialData.CurrYearDivProp.Constant
|
0 |
|
|
| Globals.FinancialData.TaxReliefRegime |
None |
|
|
| Globals.FinancialData.TaxReliefYears |
5 |
|
|
| Globals.FinancialData.PriorAnnualLoss.Constant |
0 |
|
|
| Globals.FinancialData.TargetGearing.Constant |
0.5 |
|
|
| Globals.FinancialData.AllowNegativeEquity |
No |
|
|
|
Globals.FinancialData.AverageCashDays.Constant
|
30 |
|
|
|
Globals.FinancialData.LongTermInvestProp.Constant
|
0 |
|
|
| Globals.FinancialData.BorrowPayableProp.Constant |
0.2 |
|
|
| Globals.FinancialData.InitCurrentAccount |
0 |
|
|
| Globals.FinancialData.InitCashDeposits |
0 |
|
|
| Globals.FinancialData.InitInvestments |
0 |
|
|
| Globals.FinancialData.InitTaxPayable |
0 |
|
|
| Globals.FinancialData.InitDivPayable |
0 |
|
|
| Globals.FinancialData.InitLongTermBorrowing |
0 |
|
|
| Globals.FinancialData.InitShareCapital |
0 |
|
|
| Globals.FinancialData.InitRetainedEarnings |
0 |
|
|
|
Globals.AdminCostTrend.Constant
|
1 |
|
|
|
Globals.ProvisionCostTrend.Constant
|
1 |
|
|
|
Globals.CapitalCostTrend.Constant
|
1 |
|
|
|
Globals.ResidualValueTrend.Constant
|
1 |
|
|
|
Globals.MaintenanceCostTrend.Constant
|
1 |
|
|
|
Globals.ChurnCostTrend.Constant
|
1 |
|
|
|
Globals.DecommCostTrend.Constant
|
1 |
|
|
|
Globals.ConnCostTrend.Constant
|
1 |
|
|
|
Globals.RentalCostTrend.Constant
|
1 |
|
|
|
Globals.UsageCostTrend.Constant
|
1 |
|
|
|
Globals.OperationsCostTrend.Constant
|
1 |
|
|
| Globals.ProductionFunction |
Cobb–Douglas |
|
|
| Globals.UseAverageConns |
Yes |
|
|
| Globals.PreRunInstallation |
No |
|
|
| Globals.CostBreakdown |
None |
|
|
| Globals.PastUsageSignificance |
0 |
|
|
| Globals.ReallocationOfCosts |
Yes |
|
|
|
Globals.User1.Constant
|
1.1 |
|
|
|
Globals.User2.Constant
|
2.2 |
|
|
| Globals.Audit.Interactive |
Yes |
|
|
| Globals.Audit.Begin |
5 |
|
|
| Globals.Audit.End |
7 |
|
|