| Resource |
|
|
|
|
| Label |
Full Name |
|
|
|
| UnitCapacity |
1 |
|
|
|
| CapacityUnit |
Circuits |
|
|
|
|
MaxUtilisation.Constant
|
1 |
|
|
|
| PhysicalLifetime |
1 |
|
|
|
| Other.FinancialLifetime |
0 |
|
|
|
| Other.DepreciationRate |
–1 |
|
|
|
| Deployment.Sites.Location |
Location 1 |
|
|
|
| Deployment.Distribution |
One for One |
|
|
|
|
Deployment.MonteCarloFactor.Constant
|
1 |
|
|
|
|
UnitCosts.Capital.Constant
|
0 |
|
|
|
|
UnitCosts.Residual.Constant
|
0 |
|
|
|
|
UnitCosts.Maintenance.Constant
|
0 |
|
|
|
|
UnitCosts.Churn.Constant
|
0 |
|
|
|
|
UnitCosts.Decomm.Constant
|
0 |
|
|
|
|
UnitCosts.Conn.Constant
|
0 |
|
|
|
|
UnitCosts.Rental.Constant
|
0 |
|
|
|
|
UnitCosts.Usage.Constant
|
0 |
|
|
|
|
UnitCosts.Operations.Constant
|
0 |
|
|
|
| UnitCosts.CalibPeriod |
Y0 |
|
|
|
| UnitCosts.UseGlobalTrends |
Yes |
|
|
|
|
CostTrends.Capital.Constant
|
1 |
|
|
|
|
CostTrends.Residual.Constant
|
1 |
|
|
|
|
CostTrends.ResidualAgeFactor.Constant
|
|
|
|
|
|
CostTrends.Maintenance.Constant
|
1 |
|
|
|
|
CostTrends.MaintenanceAgeFactor.Constant
|
1 |
|
|
|
|
CostTrends.Churn.Constant
|
1 |
|
|
|
|
CostTrends.ChurnAgeFactor.Constant
|
1 |
|
|
|
|
CostTrends.Decomm.Constant
|
1 |
|
|
|
|
CostTrends.DecommAgeFactor.Constant
|
1 |
|
|
|
|
CostTrends.Conn.Constant
|
1 |
|
|
|
|
CostTrends.Rental.Constant
|
1 |
|
|
|
|
CostTrends.RentalAgeFactor.Constant
|
1 |
|
|
|
|
CostTrends.Usage.Constant
|
1 |
|
|
|
|
CostTrends.UsageAgeFactor.Constant
|
1 |
|
|
|
|
CostTrends.Operations.Constant
|
1 |
|
|
|
|
CostTrends.OperationsAgeFactor.Constant
|
1 |
|
|
|
| CapitalCostStructure."Cost Index 1".Proportion |
0.2 |
|
|
|
| CapitalCostStructure."Cost Index 2".Proportion |
0.3 |
|
|
|
| CapitalCostStructure."Cost Index 3".Proportion |
0.5 |
|
|
|
| CostAllocation.CapitalCharge.Conn |
0 |
|
|
|
| CostAllocation.CapitalCharge.Rental |
1 |
|
|
|
| CostAllocation.CapitalCharge.Usage |
0 |
|
|
|
| CostAllocation.Maintenance.Conn |
0 |
|
|
|
| CostAllocation.Maintenance.Rental |
0 |
|
|
|
| CostAllocation.Maintenance.Usage |
1 |
|
|
|
| CostAllocation.Churn.Conn |
1 |
|
|
|
| CostAllocation.Churn.Rental |
0 |
|
|
|
| CostAllocation.Churn.Usage |
0 |
|
|
|
| CostAllocation.Conn.Conn |
1 |
|
|
|
| CostAllocation.Conn.Rental |
0 |
|
|
|
| CostAllocation.Conn.Usage |
0 |
|
|
|
| CostAllocation.Rental.Conn |
0 |
|
|
|
| CostAllocation.Rental.Rental |
1 |
|
|
|
| CostAllocation.Rental.Usage |
0 |
|
|
|
| CostAllocation.Usage.Conn |
0 |
|
|
|
| CostAllocation.Usage.Rental |
0 |
|
|
|
| CostAllocation.Usage.Usage |
1 |
|
|
|
| CostAllocation.Operations.Conn |
0 |
|
|
|
| CostAllocation.Operations.Rental |
0 |
|
|
|
| CostAllocation.Operations.Usage |
1 |
|
|
|
| Other.PriceListType |
Overall Cost |
|
|
|
| Other.PriceList |
0 |
100 |
200 |
300 |
|
|
0 |
1000 |
1800 |
2400 |
| Other.PriceListValidity |
1 |
|
|
|
| Other.Depreciation.Schedule.InterpSeries.Period |
Y1 |
Y2 |
Y3 |
|
| Other.Depreciation.Schedule.InterpSeries.Value |
0.5 |
0.3 |
0.2 |
|
|
|
|
Note: Financial Lifetime and Depreciation Rate appear under the Capacity and Lifetime
|
|
|
|
| Other.DepreciationBegin |
Y0 |
|
|
|
| Other.DepreciationEnd |
Y0 |
Note: DepreciationBegin and DepreciationEnd refer to the Calendar Override period of accelerated depreciation
|
| Other.Tangible |
Yes |
| Other.CostBreakdown |
Yes |
| Other.MaxAgeOfInstalledUnits |
–1 |
|
|
|
|
Other.InstallationProfile.Constant
|
1 |
|
|
|
| Other.NormaliseProfile |
No |
|
|
|
|
Other.PlannedUnits.Constant
|
0 |
|
|
|
|
Other.RedundantUnitDecommProp.Constant
|
0 |
|
|
|
| Other.ChurnMode |
Normal |
|
|
|
| Other.UseSlack |
Even |
|
|
|
| Other.MakeSlack |
Even |
|
|
|
| SwitchedOff |
No |
|
|
|
|
User1.Constant
|
1.1 |
|
|
|
|
User2.Constant
|
2.2 |
|
|
|
| Audit.Include |
Yes |
|
|
|
| Audit.Results |
Installed Units |
Operations Cost |
Capital Expenditure |
|
| Audit Ages |
No |
|
|
|